Roswell
Investment Analysis

Roswell, NM
Investor Report

Comprehensive real estate investment analysis with cap rates, rental yields, and risk assessment.

Share:
45
Investment Score
Strong Buy
Cap Rate (Est.)
3.1%
Gross Yield
5.2%
P/R Ratio
12.4x
YoY Growth
-2.2%
Median Home Price
$217,000
Average Rent (1BR)
$935/mo
Median Income
$50,294
Population
47,823

Investment Breakdown

63
Value Score
28
Growth Score
22
Safety Score
57
Afford Score

Roswell has a price-to-rent ratio of 12.4x, which indicates buying is significantly better than renting.

The estimated cap rate of 3.1% is below average, typical of appreciation-focused markets.

Year-over-year price growth of -2.2% suggests a cooling market.

Rental Cash Flow Analysis

Monthly Income

Gross Rent $935
Annual Gross $11,220

Est. Monthly Expenses

Property Tax (~1.5%) -$271
Insurance (~0.5%) -$90
Maintenance (~1%) -$181
Est. Net Cash Flow $393/mo

Price Forecast 2026โ€“2028

๐Ÿ”ฎ Roswell Price Forecast 2026โ€“2028

Based on 5-year Zillow ZHVI trend analysis ยท Statistical projection
๐Ÿ“ˆ Upward Trend
PROJECTEDNOW$165K2027$168Kโ–ฒ 1.4%2028$168Kโ–ฒ 1.6%20232024Now
$179K$151K
Current
$217K
2026
Projected
$168K
โ†‘ 1.4% by 2027
Projected
$168K
โ†‘ 1.6% by 2028
5yr CAGR:+1.6%
Confidence:Low
Rยฒ:0.02
โ–ผ

Looking at the Roswell housing market forecast through 2026-2028, the outlook suggests a period of stabilization rather than rapid appreciation. The current median home price of $165,455 sits comfortably below the national average, supported by a price-to-rent ratio of 13.1x, which is notably lower than the 18x national benchmark. This indicates that buying remains financially advantageous compared to renting, a key factor for local demand. However, the recent YoY price change of -2.9% signals some softness, likely a correction from pandemic-era highs. With a 5-year CAGR of just 1.8%, the market has shown restrained, steady growth, and the current market temperature of 63/100 reflects a balanced environment rather than a hot seller's market. This stability is crucial for potential buyers assessing whether Roswell home prices will drop further or hold steady.

Local economic factors will heavily influence Roswell real estate in Roswell 2027. As a regional hub in Southeastern New Mexico, the area's economy is anchored by agriculture, healthcare, and a growing educational sector, including Eastern New Mexico University-Roswell. These industries provide a stable employment base, supporting housing demand without the speculative pressures seen in larger metros. The affordability of the market, paired with a low risk grade of A, makes Roswell attractive for long-term investors and first-time homebuyers. The median rent of $935/mo further underscores the value proposition. While the days on market at 40 suggests a measured pace, the "BUY" verdict is justified by the combination of affordability and the low price-to-rent ratio.

For the 2026-2028 period, I anticipate modest price growth, likely tracking in the low single digits annually, as the market digests the recent slight decline. The 5-year price range of $151,341 โ€“ $173,780 provides a realistic band for future valuation. While external factors like broader economic downturns or interest rate shifts could introduce volatility, Roswell's fundamentals suggest resilience. The question of will Roswell home prices drop significantly appears unlikely given the strong rental yield and affordability. Instead, expect a gradual, sustainable path forward. Investors should view Roswell as a stable, income-generating market rather than a high-growth speculation, with potential for steady equity build-up over the forecast horizon.

Projected Cap Rate (2027)
4.1%
5yr CAGR
+1.6%

Job Market

Unemployment 4.0%
National avg: 3.7%
Job Growth (YoY) +1.5%

Healthcare

67
Score
Below Avg

Risk Factors

High Crime Area
Declining Prices

Market Activity

Source: Redfin ยท 2026-01-31
Months Supply 3.6
Price Drops 29%
Gone in 2 Wks 22%

Market Position

Affordability Below Avg
Safety Higher Risk

ROI Projector Estimate your total return

Adjust the sliders to model different investment scenarios for Roswell.

Total ROI
-97%
on $43,400 invested
Annual ROI
-50.9%
compounded
Total Return
-$42,167
appreciation + cashflow
Mo. Cash Flow
-$786
year 1 estimate
Equity Growth Over 5 Years
Y145kY247kY349kY451kY554k
Appreciation
$0
Cash Flow
-$42,167
Final Equity
$53,573

* Estimates based on 0.0% annual appreciation, 3% rent growth, 5% vacancy. Does not include closing costs, tax benefits, or capital gains tax. For illustrative purposes only.

Rental Investment Calculator Estimate your monthly cashflow

Rental Income Estimator

Pre-filled for Roswell

Property

Purchase Price$217,000
Monthly Rent$935
Down Payment20%

Financing

Interest Rate6.5%

Expenses

Property Tax1.2%
Insurance (Annual)$1,500
Maintenance Reserve1%
Vacancy Rate5%
Property Management0%
HOA (Monthly)$0
-$732
Monthly Cash Flow
-$8,782/ year
-20.2%
Cash-on-Cash
2.0%
Cap Rate

Monthly Breakdown

+ Rental Income$935
โˆ’ Mortgage (P&I)$1,097
โˆ’ Property Tax$217
โˆ’ Insurance$125
โˆ’ Maintenance$181
โˆ’ Vacancy Loss$47
= Net Cash Flow-$732

Investment Summary

Down Payment
$43,400
Loan Amount
$173,600
Total Monthly Expenses
$1,667
Gross Yield
5.2%

Disclaimer: This analysis is for informational purposes only and should not be considered financial advice. Investment decisions should be made after consulting with qualified professionals. Data sources include Zillow, Census Bureau, and BLS. Cap rates and yields are estimates based on available data.

Last updated: March 2026